Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.48% first-year return on $179k initial cash invested.
-10.48%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$4,640
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $6,207 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,640
Total Expenses
$6,207
Mortgage P&I
82%
$3,805
Property Taxes
12%
$555
Home Insurance
6%
$269
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510